Lara Marvela Carmela Drina Elaisa
Block / Lot
Floor Area (sq.m.)
Lot Area (Sq.m.)		 7/3
44
75		 5/6
52
77		 5/16
64
88
 5/11
81
99		 1/66
96
114
Total Contract Price  1,419,970  1,606,504 1,957,603  2,329,245 2,739,000
Reservation Discount 20,000 20,000 30,000 30,000 30,000
Net Discount TCP 1,399,970 1,586,504 1,927,603 2,299,245 2,709,000
IN-HOUSE FINANCING
20% DOWNPAYMENT 279,994 317,301 385,521 459,849 541,800
Reservation Fee 20,000 20,000 20,000 20,000 20,000
SPOT DP
12% Discount Spot DP 31,199 35,676 43,862 52,782 62,616
Net Downpayment 228,795 261,625 321,658 387,067 459,184
12 Months DP straight 0% 21,666 24,775 30,460 36,654 43,483
80% LOANABLE AMOUNT 1,119,976 1,269,203 1,542,082 1,839,396 2,167,200
AMORTIZATION
5 years to pay at 18% p.a. 28,440 32,229 39,159 46,709 55,033
10 years to pay at 18% p.a. 20,180 22,869 27,786 33,143 39,050
STRAIGHT FINANCING
Reservation Fee 20,000 20,000 20,000 20,000 20,000
AMORTIZATION
3 years at 6% p.a. 41,981 47,656 58,033 69,339 81,805
5 years at 10% p.a. 29,320 33,284 40,531 48,427 57,133
BANK FINANCING
10% DOWNPAYMENT 139,997 158,650 192,760 229,925 270,900
Reservation Fee 20,000 20,000 20,000 20,000 20,000
SPOT DP
12% Discount Spot DP 14,400 16,638 20,731 25,191 30,108
Net Downpayment 105,597 122,012 152,029 184,734 220,792
12 Months DP straight 0% 10,000 11,554 14,397 17,494 20,908
90% LOANABLE AMOUNT 1,259,973 1,427,854 1,734,843 2,069,321 2,438,100
AMORTIZATIONS
5 Years at 11% p.a. 27,395 31,045 37,720 44,992 53,010
10 Years at 11% p.a. 17,356 19,669 23,897 28,505 33,585
20 Years at 11% p.a. 13,005 14,738 17,907 21,359 25,166
DEFERRED CASH 2 YEARS @ 0% 1,399,970 1,586,504 1,927,603 2,299,245 2,709,000
Reservation Fee 20,000 20,000 20,000 20,000 20,000
24 Months (0% interest) 57,499 65,271 79,484 94,969 112,042
SPOT CASH
Total Contract Price 1,399,970 1,586,504 1,927,603 2,299,245 2,709,000
Less: Reservation Fee 20,000 20,000 20,000 20,000 20,000
Promo Discount 12% 162,282 183,600 223,726 266,199 309,600
Discounted Price 1,217,688 1,382,904 1,683,877 2,013,046 2,379,400

NOTE:
  1. Option Fee is Non- Refundable and Non-Transferable
  2. Prices are inclusive of Miscellaneous Fee and E-VAT. They do not include Fire Insurance, Mortgage Insurance Fees as well as Homeowners Association Dues.
  3. Prices shall be in effect on the date of pricelist and subject to change without prior notice.
  4. Discounts are net of E-VAT and Miscellaneous Customer Charges (MCC)
  5. No Discount for Deffered Cash Financing.
  6. The developer reserves the rights to correct any error in this computation sheet.
  7. All checks payable to Crown Communities Cebu Inc.
  8. Loanable amount is subject to the developers committee upon submission of complete document requirements.
  9. Homeowners association one time membership is Php. 4,000.